Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Carrollton at 2057 Embassy Way, Carrollton, TX, 75006 priced at $290,000 converts $2,600/mo rent into $328/mo cash flow after a $1,419/mo obligation. Total monthly income equals $2,600/mo, and annual cash flow totals $3,938/yr on $96,135 invested. Return on cash invested prints 24.01% in year one, and rental yield reads 10.76% against a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation compiles into $80,122 by year five. Five-year ROI reaches 127.01% and total cumulative return in cash sums $122,104. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,600/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Townhouse
Built in 1973
3,136 sqft lot
$N/A/sqft
$210 monthly HOA
Neighborhood data shown for ZIP Code: 75006, Carrollton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,503 (100%) |
| Owner Occupied HU | 9,330 (47.8%) |
| Renter Occupied HU | 9,140 (46.9%) |
| Vacant Housing Units | 1,033 ( 5.3%) |
| Median Home Value | $334,267 |
| Average Home Value | $359,234 |
Residential
19,005
Single Family
12,160
Multi-Family
6,845
Businesses
2,847
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Price change | $290,000 |
| 2024-11-12 | Price change | $295,000 |
| 2024-10-28 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-26 | $2240.67 | -21.98% | $261,310 | N/A |
| 2023-12-26 | $2871.78 | 66.51% | $261,310 | 25.96% |
| 2022-12-26 | $1724.74 | 4.79% | $207,460 | 20.90% |
Listed by: Monica O'shea • NB Elite Realty
Mls Name: NTREIS
Mls ID: #20764840
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
